Detailed Single Year Tables

Financial Estimates for the OASDI Trust Fund Program

Proposal Change from Current Law
Expressed as a percentage of
current-law taxable payroll
Trust fund
ratio as of
January 1
Expressed as a percentage of
current-law taxable payroll
Calendar
year
Cost
rate
Income
rate
Annual
balance
Cost
rate
Income
rate
Annual
balance
201913.9112.85-1.06
273
0.000.000.00
202013.9412.87-1.07
260
0.000.000.00
202114.0912.90-1.19
245
0.000.000.00
202214.1612.92-1.24
231
-0.07-0.000.07
202314.2512.93-1.32
216
-0.15-0.010.14
202414.3612.96-1.40
201
-0.22-0.010.21
202514.4912.97-1.51
187
-0.30-0.010.29
202614.6113.09-1.52
172
-0.37-0.020.36
202714.7413.11-1.63
158
-0.45-0.020.43
202814.9013.15-1.76
144
-0.53-0.030.50
202915.0213.16-1.86
131
-0.60-0.030.57
203015.1313.17-1.96
118
-0.68-0.040.64
203115.2213.18-2.04
104
-0.75-0.040.71
203215.2913.18-2.11
91
-0.81-0.040.77
203315.3513.19-2.16
78
-0.88-0.050.83
203415.3813.19-2.19
65
-0.94-0.050.89
203515.4013.20-2.20
52
-1.00-0.050.95
203615.4013.20-2.20
38
-1.06-0.061.00
203715.4013.20-2.20
25
-1.11-0.061.05
203815.4013.20-2.20
11
-1.16-0.061.10
203915.3913.20-2.19
----
-1.21-0.071.15
204015.3613.20-2.15
----
-1.26-0.071.19
204115.3113.20-2.11
----
-1.30-0.071.23
204215.2513.20-2.05
----
-1.34-0.071.26
204315.1913.20-1.99
----
-1.37-0.081.29
204415.1213.19-1.93
----
-1.40-0.081.32
204515.0613.19-1.87
----
-1.43-0.081.35
204615.0013.19-1.81
----
-1.46-0.081.37
204714.9513.19-1.76
----
-1.48-0.081.40
204814.9013.18-1.72
----
-1.50-0.081.42
204914.8613.18-1.68
----
-1.52-0.091.44
205014.8313.18-1.64
----
-1.54-0.091.45
205114.8013.18-1.62
----
-1.56-0.091.47
205214.7813.18-1.60
----
-1.58-0.091.49
205314.7713.18-1.59
----
-1.60-0.091.51
205414.7713.18-1.59
----
-1.62-0.091.52
205514.7713.18-1.59
----
-1.64-0.091.54
205614.7813.19-1.60
----
-1.66-0.091.56
205714.8013.19-1.61
----
-1.68-0.101.58
205814.8313.19-1.64
----
-1.70-0.101.60
205914.8513.19-1.66
----
-1.72-0.101.62
206014.8813.20-1.68
----
-1.75-0.101.65
206114.9113.20-1.71
----
-1.77-0.101.67
206214.9313.20-1.73
----
-1.80-0.101.70
206314.9613.20-1.76
----
-1.83-0.111.72
206414.9813.21-1.78
----
-1.86-0.111.75
206515.0113.21-1.80
----
-1.89-0.111.78
206615.0413.21-1.83
----
-1.92-0.111.81
206715.0713.21-1.85
----
-1.95-0.111.84
206815.0913.22-1.88
----
-1.98-0.111.87
206915.1213.22-1.90
----
-2.01-0.121.90
207015.1513.22-1.93
----
-2.04-0.121.93
207115.1713.22-1.95
----
-2.08-0.121.96
207215.1913.22-1.97
----
-2.11-0.121.99
207315.2113.23-1.98
----
-2.14-0.122.02
207415.2213.23-1.99
----
-2.17-0.132.05
207515.2213.23-2.00
----
-2.21-0.132.08
207615.2213.23-1.99
----
-2.24-0.132.11
207715.2113.23-1.98
----
-2.27-0.132.14
207815.1813.23-1.96
----
-2.30-0.132.17
207915.1513.23-1.92
----
-2.33-0.142.19
208015.1113.22-1.88
----
-2.36-0.142.22
208115.0613.22-1.84
----
-2.38-0.142.24
208215.0113.22-1.80
----
-2.41-0.142.27
208314.9713.22-1.75
----
-2.43-0.142.29
208414.9213.21-1.71
----
-2.46-0.142.32
208514.8713.21-1.66
----
-2.48-0.142.34
208614.8313.21-1.62
----
-2.51-0.152.36
208714.7913.20-1.59
----
-2.53-0.152.39
208814.7713.20-1.57
----
-2.56-0.152.41
208914.7513.20-1.55
----
-2.58-0.152.43
209014.7513.20-1.55
----
-2.61-0.152.46
209114.7513.20-1.55
----
-2.64-0.152.48
209214.7713.20-1.56
----
-2.66-0.162.51
209314.7813.20-1.58
----
-2.69-0.162.53
209414.8013.21-1.60
----
-2.72-0.162.56

Summarized Estimates

Proposal Change from Current Law
Years Cost
rate
Income
rate
Actuarial
balance
Year of reserve
depletion
1
Cost
rate
Income
rate
Actuarial
balance
2019-2093 15.09% 13.73% -1.37% 2038 -1.50% -0.08% 1.42%

1 Under current law, the year of Trust Fund reserve depletion is 2035.
Based on Intermediate Assumptions of the 2019 Trustees Report.